Create Restaurants Holdings (TSE:3387) Beneish M-Score: -3.01 (As of Jul. 15, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

TSE:3387 Create Restaurants Holdings Inc TSE:3387
83 GF Score
Price 円780.00
GF Value 円722.32
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is Create Restaurants Holdings Beneish M-Score?

Create Restaurants Holdings TSE:3387 +1.30% 83 Beneish M-Score is -3.01 as of Jul. 15, 2026. GuruFocus rates TSE:3387 with a GF Score™ of 83/100 and a GF Value™ of 円722.32 (Fairly Valued). The stock has 4 warning signs investors should review. Among 355 Restaurants companies, Create Restaurants Holdings ranks better than 64.23% on this metric.

The zones of discrimination for M-Score is as such:

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Good Sign:

Beneish M-Score -3.01 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Create Restaurants Holdings's Beneish M-Score or its related term are showing as below:

TSE:3387' s Beneish M-Score Range Over the Past 10 Years
Min: -3.85   Med: -2.93   Max: -0.6
Current: -3.01

During the past 13 years, the highest Beneish M-Score of Create Restaurants Holdings was -0.60. The lowest was -3.85. And the median was -2.93.


Create Restaurants Holdings Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Create Restaurants Holdings's Beneish M-Score can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Create Restaurants Holdings Beneish M-Score Chart

Create Restaurants Holdings Annual Data
Trend Feb17 Feb18 Feb19 Feb20 Feb21 Feb22 Feb23 Feb24 Feb25 Feb26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.21 -2.95 -2.99 -3.11 -2.94

Create Restaurants Holdings Quarterly Data
Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24 Nov24 Feb25 May25 Aug25 Nov25 Feb26 May26
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.95 -2.99 -2.95 -2.94 -3.01

TSE:3387 vs MCD, SBUX, YUM: Beneish M-Score Comparison

For the Restaurants subindustry, Create Restaurants Holdings's Beneish M-Score, along with its competitors' market caps and Beneish M-Score data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Create Restaurants Holdings Beneish M-Score vs Restaurants Industry

For the Restaurants industry and Consumer Cyclical sector, Create Restaurants Holdings's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Create Restaurants Holdings's Beneish M-Score falls into.


TSE:3387
83GF Score
Create Restaurants Holdings Inc TSE:3387
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Create Restaurants Holdings Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.

The M-Score Variables:

The M-score of Create Restaurants Holdings for today is based on a combination of the following eight different indices:

M=-4.84+0.92 * DSRI+0.528 * GMI+0.404 * AQI+0.892 * SGI+0.115 * DEPI
=-4.84+0.92 * 1.0599+0.528 * 1.0063+0.404 * 1.02+0.892 * 1.044+0.115 * 1.0091
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0065+4.679 * -0.139965-0.327 * 0.9425
=-3.01

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (May26) TTM:Last Year (May25) TTM:
Total Receivables was 円8,909 Mil.
Revenue was 43277 + 41881 + 40364 + 41390 = 円166,912 Mil.
Gross Profit was 30562 + 29535 + 28422 + 29250 = 円117,769 Mil.
Total Current Assets was 円30,044 Mil.
Total Assets was 円144,629 Mil.
Property, Plant and Equipment(Net PPE) was 円64,722 Mil.
Depreciation, Depletion and Amortization(DDA) was 円16,657 Mil.
Selling, General, & Admin. Expense(SGA) was 円108,379 Mil.
Total Current Liabilities was 円37,312 Mil.
Long-Term Debt & Capital Lease Obligation was 円49,473 Mil.
Net Income was 2217 + 366 + 1116 + 1107 = 円4,806 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = 円0 Mil.
Cash Flow from Operations was 6981 + 7339 + 4384 + 6345 = 円25,049 Mil.
Total Receivables was 円8,051 Mil.
Revenue was 41814 + 40951 + 38935 + 38180 = 円159,880 Mil.
Gross Profit was 29553 + 28964 + 27663 + 27340 = 円113,520 Mil.
Total Current Assets was 円32,276 Mil.
Total Assets was 円139,407 Mil.
Property, Plant and Equipment(Net PPE) was 円60,009 Mil.
Depreciation, Depletion and Amortization(DDA) was 円15,621 Mil.
Selling, General, & Admin. Expense(SGA) was 円103,139 Mil.
Total Current Liabilities was 円44,220 Mil.
Long-Term Debt & Capital Lease Obligation was 円44,534 Mil.




1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total Receivables in year t to year t-1.

A large increase in DSR could be indicative of revenue inflation.

DSRI=(Receivables_t / Revenue_t) / (Receivables_t-1 / Revenue_t-1)
=(8909 / 166912) / (8051 / 159880)
=0.053375 / 0.050357
=1.0599

2. GMI = Gross Margin Index

Measured as the ratio of gross margin in year t-1 to gross margin in year t.

Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.

GMI=GrossMargin_t-1 / GrossMargin_t
=(GrossProfit_t-1 / Revenue_t-1) / (GrossProfit_t / Revenue_t)
=(113520 / 159880) / (117769 / 166912)
=0.710033 / 0.705575
=1.0063

3. AQI = Asset Quality Index

AQI is the ratio of asset quality in year t to year t-1.

Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (30044 + 64722) / 144629) / (1 - (32276 + 60009) / 139407)
=0.344765 / 0.338017
=1.02

4. SGI = Sales Growth Index

Ratio of Revenue in year t to sales in year t-1.

Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=166912 / 159880
=1.044

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.

DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.

DEPI=(Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) / (Depreciation_t / (Depreciaton_t + PPE_t))
=(15621 / (15621 + 60009)) / (16657 / (16657 + 64722))
=0.206545 / 0.204684
=1.0091

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.

SGA expenses index > 1 means that the company is becoming less efficient in generate sales.

SGAI=(SGA_t / Sales_t) / (SGA_t-1 /Sales_t-1)
=(108379 / 166912) / (103139 / 159880)
=0.649318 / 0.645103
=1.0065

7. LVGI = Leverage Index

The ratio of total debt to Total Assets in year t relative to yeat t-1.

An LVGI > 1 indicates an increase in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((49473 + 37312) / 144629) / ((44534 + 44220) / 139407)
=0.600053 / 0.636654
=0.9425

8. TATA = Total Accruals to Total Assets

Total accruals calculated as the change in working capital accounts other than cash less depreciation.

TATA=(IncomefromContinuingOperations_t - CashFlowsfromOperations_t) / TotalAssets_t
=(NetIncome_t - NonOperatingIncome_t - CashFlowsfromOperations_t) / TotalAssets_t
=(4806 - 0 - 25049) / 144629
=-0.139965

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Create Restaurants Holdings has a M-score of -3.01 suggests that the company is unlikely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -3.01 mean?
Create Restaurants Holdings (TSE:3387) has a Beneish M-Score of -3.01 as of Jul. 15, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Create Restaurants Holdings and its competitors. According to the industry distribution chart, Create Restaurants Holdings ranks #127 out of 355 companies in the Restaurants industry, placing it in the top 35.8%.
Is Create Restaurants Holdings' Beneish M-Score too high?
Create Restaurants Holdings' current Beneish M-Score is -3.01. Based on the distribution chart, Create Restaurants Holdings ranks #127 out of 355 companies in the Restaurants industry, which is above the industry midpoint. Overall, Create Restaurants Holdings has a GF Score™ of 83/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Create Restaurants Holdings' Beneish M-Score compare to MCD and SBUX?
According to the Restaurants industry distribution chart, Create Restaurants Holdings ranks #127 out of 355 companies for Beneish M-Score. This puts Create Restaurants Holdings in the upper half of its industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Beneish M-Score for a Restaurants company?
A good Beneish M-Score depends on the Restaurants industry context. However, Beneish M-Score should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Beneish M-Score mean?
A high Beneish M-Score can signal that a stock is expensive relative to its fundamentals. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Create Restaurants Holdings and its competitors. Create Restaurants Holdings's current Beneish M-Score is -3.01. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Create Restaurants Holdings stock overvalued right now?
Based on GuruFocus' analysis, Create Restaurants Holdings (TSE:3387) is currently considered Fairly Valued. The stock's GF Value™ is 円722.32, compared to a current price of 円780.00 — trading 8% above its estimated fair value. The current Beneish M-Score is -3.01. Create Restaurants Holdings' overall GF Score™ is 83/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Beneish M-Score calculated?
Beneish M-Score is calculated from a company's financial statements. For Create Restaurants Holdings (TSE:3387), the current Beneish M-Score is -3.01 as of Jul. 15, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Create Restaurants Holdings (TSE:3387) Overvalued in 2026?

Based on GuruFocus' analysis, Create Restaurants Holdings stock appears to be overvalued. The current stock price of 円780.00 is trading 8% above its estimated GF Value™ of 円722.32. GuruFocus considers Create Restaurants Holdings to be Fairly Valued.

Key valuation signals for TSE:3387:

  • Beneish M-Score: -3.01
  • GF Value™: 円722.32 vs. price of 円780.00 (8% above fair value)
  • GF Score™: 83/100 with 4 warning signs

No single metric tells the full story. See the TSE:3387 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Create Restaurants Holdings Business Description

Address 5-10-18 Higashigotanda, Shinagawa-ku, Tokyo, JPN, 141-0022
Create Restaurants Holdings Inc develops, manages, and franchises a variety of food-service brands and formats that fall into categories ranging from casual food courts and ramen to Japanese-style bars and dinnertime restaurants. The company has many restaurants operating under nearly 200 different brands that typically offer Japanese, Western, or Chinese cuisines. The vast majority of the company's revenue is generated in Japan. Some of the company's notable brands are Isomaru-Suisan, Kissho, Tanto Tanto, Tsukemen Tetsu, and Hina Sushi.
83GF Score

Get the complete analysis for TSE:3387

Beneish M-Score is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

円780.00
Price
円722.32
GF Value